5882 Bowcroft St UNIT 3Los AngelesCA90016
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe headline number at 5882 Bowcroft St UNIT 3, Los Angeles, CA, 90016 in Los Angeles is the 1.56 coverage ratio: rent of $3,402/mo versus a $2,181/mo debt payment on a $485,000 property. Rental yield 8.42%. That margin is what gives Ziffy Mortgage's DSCR loan the coverage it needs for a clean, fast approval, no W-2s, no U.S. residency. Appreciation at 5%/yr projects $133,997 by year five, with $4,467/yr in equity from paydown. Total projected cumulative return: $209,757.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.4% | 4.1% |
| Monthly Cash Flow | $(384) | $1,850 |
City averages based on Los Angeles market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,402 |
| Total Monthly Debt Service | $2,807 |
| DSCR Ratio | 1.21x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Condo
Built in 1949
2.16 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90016, Los Angeles, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,970 (100%) |
| Owner Occupied HU | 6,190 (32.6%) |
| Renter Occupied HU | 11,675 (61.5%) |
| Vacant Housing Units | 1,105 ( 5.8%) |
| Median Home Value | $963,891 |
| Average Home Value | $1,067,045 |
Housing Distribution
Address Breakdown
Residential
18,801
Single Family
12,534
Multi-Family
6,267
Businesses
1,270
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Condo
Built in 1949
2.16 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 90016, Los Angeles, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,970 (100%) |
| Owner Occupied HU | 6,190 (32.6%) |
| Renter Occupied HU | 11,675 (61.5%) |
| Vacant Housing Units | 1,105 ( 5.8%) |
| Median Home Value | $963,891 |
| Average Home Value | $1,067,045 |
Housing Distribution
Address Breakdown
Residential
18,801
Single Family
12,534
Multi-Family
6,267
Businesses
1,270
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Nicole Strober • Compass
Mls Name: CLAW
Mls ID: #26632843